CONTACT: Robert Gross
President and Chief Executive Officer
(716) 647-6400

Catherine D'Amico
Senior Vice President – Finance
Chief Financial Officer
(716) 647-6400

Investor Relations:
Meredith Pudalov/Jack Cohen
Media Contact:
Claudine Cornelis
Morgen-Walke Associates, Inc.
(212) 850-5600
FOR IMMEDIATE RELEASE

MONRO MUFFLER BRAKE, INC. REPORTS THIRD QUARTER RESULTS
~ Record Third Quarter Net Income; Earnings per Share up 33% ~

ROCHESTER, N.Y. – January 17, 2002 – Monro Muffler Brake, Inc. (Nasdaq: MNRO), today reported results for the third quarter ended December 29, 2001.

Sales for the fiscal 2002 third quarter increased 1.3% to $52.4 million, compared with $51.8 million for the third quarter ended December 31, 2000. Comparable store sales increased 0.6%, and new store sales increased approximately $0.5 million.

At December 29, 2001, the Company had 513 company-operated stores. No stores were opened or closed in the third quarter.

Net income for the third quarter of fiscal 2002 rose 30% to a record $1.8 million, or $0.20 per diluted share, as compared with $1.4 million, or $0.15 per diluted share, in the prior-year period.

Sales for the nine months ended December 29, 2001, increased to $174.3 million from $172.9 million in the comparable period last year. Net income for the first nine months of fiscal 2002 rose 13% to $9.3 million, or $1.03 per diluted share, as compared with $8.3 million, or $0.93 per diluted share, in the first nine months of the prior year.

"Despite weak consumer spending and a sluggish economy, we continued our positive comparable store sales momentum into the third quarter," commented Robert G. Gross, President and Chief Executive Officer. "We have been very effective in driving store traffic and building new long-term customer relationships through lower price-point services such as oil changes and other scheduled maintenance offerings. Oil changes for the period increased 19% and scheduled maintenance services were up 23%. These gains largely accounted for the quarter's 3.9% increase in average store traffic per day, with Speedy locations leading the way with a 10.7% increase.

"We are also pleased that prices and sales remained firm for our higher-margin services such as brakes and alignments. Our average sales ticket increased 1.9% for the period, excluding invoices which contained only an oil change or state inspection service. Additionally, sales in the commercial fleet division increased approximately 16%, keeping us on track to reach our stated goal of $9 million in sales for the year."

Mr. Gross concluded, "Clearly, our emphasis remains on growing our top line, and we are excited that the sales initiatives we have implemented over the past several quarters are translating into tangible gains. As we move into the final quarter of our fiscal year, we remain focused on increasing revenue by attracting new customers into our stores and by enhancing our product and service offerings for our existing customers. We will also continue to explore acquisition opportunities that will help drive the Company's financial performance and complement our internal growth strategies.

"For the fourth quarter, we are targeting positive comparable store sales growth despite current economic conditions, and we expect earnings in the range of approximately $0.18 to $0.19 per diluted share."

Monro Muffler Brake operates a chain of stores providing automotive undercar repair services in the United States. The Company currently operates 513 stores and has 19 dealer locations in New York, Pennsylvania, Ohio, Connecticut, Massachusetts, West Virginia, Virginia, Maryland, Vermont, New Hampshire, New Jersey, North Carolina, South Carolina, Indiana, Rhode Island, Delaware and Michigan. Monro's stores provide a full range of services for exhaust systems, brake systems, steering and suspension systems and many vehicle maintenance services.

Certain statements made above may be forward-looking and are made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve uncertainties which may cause the Company's actual results in future periods to differ materially from those expressed. These uncertainties include, but are not necessarily limited to, uncertainties affecting retail generally (such as consumer confidence and demand for auto repair); risks relating to leverage and debt service (including sensitivity to fluctuations in interest rates); dependence on, and competition within, the primary markets in which the Company's stores are located; the need for, and costs associated with, store renovations and other capital expenditures; and the risks described from time to time in the Company's SEC reports which include the report on Form 10K for the fiscal year ended March 31, 2001.

MONRO MUFFLER BRAKE, INC.
Financial Highlights
(Unaudited)
(Dollars in thousands, except per share amounts)

Quarter Ended Fiscal December

2001  

2000 

% Change

Sales 

$52,443

$51,792

1.3%

Cost of sales, including distribution and occupancy costs 

32,589

31,952

2.0

Gross profit

19,854

19,840

0.1

Operating, selling, general and administrative expenses 

16,068 

15,930

0.9

Operating income

3,786

3,910  

(3.2)

Interest expense, net 

835

1,399

(40.3)

Other expense, net

78

239

(67.2)

Income before provision for income taxes  

2,873

2,272

26.4

Provision for income taxes

1,092

904

20.7

Net income

$1,781

$1,368

30.2

Diluted earnings per common share

$0.20

$0.15

33.3%

Number of stores open
(at end of quarter)

513

513

Weighted average number of
diluted shares outstanding

9,043

8,884

MONRO MUFFLER BRAKE, INC.
Financial Highlights
(Unaudited)
(Dollars in thousands, except per share amounts)

Nine Months Ended Fiscal December

2001  

2000 

% Change

Sales 

$174,313

$172,883

0.8%

Cost of sales, including distribution and occupancy costs 

101,735

102,051

(0.3)

Gross profit

72,578

70,832

2.5

Operating, selling, general and administrative expenses 

54,793 

52,042

5.3

Operating income

17,785

18,790

(5.3)

Interest expense, net 

2,953

4,524

(34.7)

Other expense, net

378

501

(24.6)

Income before provision for income taxes  

14,454

13,765

5.0

Provision for income taxes

5,127

5,478

(6.4)

Net income

$9,327

$8,287

12.5

Diluted earnings per share

$1.03

$0.93

10.8%

Weighted average number of
diluted shares outstanding

9,020

8,899

      

      

MONRO MUFFLER BRAKE, INC.
Financial Highlights
(Unaudited)
(Dollars in thousands)

December 29, 2001

March 31, 2001 

Assets

Current assets

Cash  

$0

$751

Inventories 

44,214

41,071

Other current assets

11,034

7,945

Total current assets

55,248

49,767

Property, plant and equipment, net

128,298

131,486

Other noncurrent assets

11,842

12,586

Total assets

$195,388

$193,839

Liabilities and Shareholders’ Equity

Current liabilities

$39,811

$36,569

Long-term debt

39,213

50,857

Other long-term liabilities

8,939

8,603

Total liabilities

87,963

96,029

Total shareholders’ equity

107,425

97,810

Total liabilities and shareholders’ equity

$195,388

$193,839

#  #  #